Subscribe Now - Standard: only $199 per year or Premium: only $299 per year - Click Here
Profile
Notes
Forum
Your Data
Symbol Data
Symbol
Currency
ASX:EMR
AUD
Description
Emerald Resources are a gold focused mid-tier producer with one mine in development in Cambodia and two exploration properties. They have approximately 1.1Moz. of gold in the reserves and resources category of which 1Moz. are in the measured and indicated category. They have a market capitalisation of ~A$1005.41M which is a rise of roughly 9% over the last four weeks. As of 08/31/2023 they have ~A$50M debt and ~A$45.33M cash. They have 596M shares outstanding and trade on the Australian Stock Exchange.
Quick Links
Login to access
General Details
Financial
08/31/2023 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
MCap (FD):
$926.20M
$1,005.41M
08/31/2023
$79.20M
Total Assets:
$318.93M
$314.13M
08/31/2023
$-4.81M
Total Liabilities:
$109.55M
$107.90M
08/31/2023
$-1.65M
Current Assets:
$82.33M
$81.09M
08/31/2023
$-1.24M
Current Liabilities:
$63.53M
$62.57M
08/31/2023
$-0.96M
Total Debt:
$51.21M
$50.44M
08/31/2023
$-0.77M
Cash:
$46.02M
$45.33M
08/31/2023
$-0.69M
Enterprise Value:
$931.39M
$1,010.52M
01/08/2002
$79.13M
Cash Flow:
$78.91M
$73.46M
never
$-5.45M
Cash Flow Multiple:
11.74
13.69
never
1.95
Net Debt to Cash Flow Ratio:
0.07
0.07
never
0.00
Finance within 1 year:
08/31/2023
n/a
Misc
08/31/2023 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Shares Outstanding:
596,000,000
596,000,000
08/31/2023
0
Shares (FD):
608,000,000
608,000,000
08/31/2023
0
Insider Ownership:
n/a
50%
08/31/2023
50%
Company Type:
Mostly Gold
Mostly Gold
never
n/a
Production ETA:
n/a
01/01/2020
08/31/2023
n/a
Production (Gold Eq Oz.):
(guess) 100,000
(guess) 100,000
08/31/2023
0
Production (Silver Eq Oz.) :
(guess) 7,950,390
(guess) 8,383,452
08/31/2023
433,062
Initial CapEx (Outstanding):
$98.00M10.58% of MCap
$98.00M9.75% of MCap
08/31/2023
$0.00M
Funding Option:
n/a
n/a
08/31/2023
n/a
Documentation:
none
PRODUCER
08/31/2023
n/a
Future MCap Modifier:
0.25Producer: Quality
0.25Producer: Quality
08/31/2023
0
Cash Flow Multiplier:
10
10
08/31/2023
0.00
Resource Data
GOLD
08/31/2023 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
O U N C E S
T O T A L
Proven & Probable:
0.90M
0.90M
08/31/2023
0.00M
Measured & Indicated:
1.00M
1.00M
08/31/2023
0.00M
Inferred:
0.10M
0.10M
08/31/2023
0.00M
Reserves & Resources:
1.10M
1.10M
never
0.00M
P L A U S I B L E
Proven & Probable:
0.77M
0.77M
08/31/2023
0.00M
Measured & Indicated:
0.83M
0.83M
08/31/2023
0.00M
Inferred:
0.04M
0.04M
08/31/2023
0.00M
Reserves & Resources:
0.88M
0.88M
never
0.00M
C U R R E N T
Annual Production:
(guess) 100,000oz.
(guess) 100,000oz.
08/31/2023
0oz.
Cash Cost:
$700
$700
08/31/2023
$0.00
Extra Operating Cost:
$450
$450
08/31/2023
$0.00
Average Grade:
2.00 g/t
2.00 g/t
08/31/2023
n/a
Recovery Rate:
(CG) 85.00%
(CG) 85.00%
08/31/2023
0.00%
F U T U R E
Proven & Probable:
2.00M
2.00M
08/31/2023
0.00M
Annual Production:
100,000oz.
100,000oz.
08/31/2023
0oz.
Cash Cost:
$850
$850
08/31/2023
$0
Extra Operating Cost:
$450
$450
08/31/2023
$0
SILVER
08/31/2023 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
O U N C E S
T O T A L
Proven & Probable:
n/a
n/a
08/31/2023
0.00M
Measured & Indicated:
n/a
n/a
08/31/2023
0.00M
Inferred:
n/a
n/a
08/31/2023
0.00M
Reserves & Resources:
n/a
n/a
never
0.00M
P L A U S I B L E
Proven & Probable:
n/a
n/a
08/31/2023
0.00M
Measured & Indicated:
n/a
n/a
08/31/2023
0.00M
Inferred:
n/a
n/a
08/31/2023
0.00M
Reserves & Resources:
n/a
n/a
never
0.00M
C U R R E N T
Annual Production:
n/a
n/a
0oz.
Cash Cost:
n/a
n/a
08/31/2023
$0.00
Extra Operating Cost:
n/a
n/a
08/31/2023
$0.00
Average Grade:
n/a
n/a
08/31/2023
n/a
Recovery Rate:
n/a
n/a
08/31/2023
0.00%
F U T U R E
Proven & Probable:
n/a
n/a
08/31/2023
0.00M
Annual Production:
n/a
n/a
08/31/2023
n/a
Cash Cost:
n/a
n/a
08/31/2023
n/a
Extra Operating Cost:
n/a
n/a
08/31/2023
n/a
Property
Last Analysis Data (08/31/2023)
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Exploration
Western Australia , Australia
Laverton - Bullseye
100% (guess)
80,000
n/a
show
Early exploration
Development
Cambodia , Cambodia
Okvau
100% (guess)
40,000
Open Pit
show
1 million oz open pit at 2 gpt.
40% After-Tax IRR.
$90 million capex.
Production in 2019.
Exploration
Cambodia , Cambodia
Memot
100% (guess)
20,000
n/a
show
Early exploration
Total Land Package Size (ha):
140,000
Current Data
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Exploration
Western Australia , Australia
Laverton - Bullseye
100% (guess)
80,000
n/a
show
Early exploration
Development
Cambodia , Cambodia
Okvau
100% (guess)
40,000
Open Pit
show
1 million oz open pit at 2 gpt.
40% After-Tax IRR.
$90 million capex.
Production in 2019.
Exploration
Cambodia , Cambodia
Memot
100% (guess)
20,000
n/a
show
Early exploration
Total Land Package Size (ha):
140,000
Profitability (by resource)
Proven & Probable
08/31/2023 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Percentage Gold:
100.00%
100.00%
n/a
0.00%
Percentage Silver:
n/a
n/a
n/a
0.00%
Total (Gold Eq. Oz.):
0.90M
0.90M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
3.90M
P L A U S I B L E
Gold Eq. Oz.:
0.77M
0.77M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
3.31M
Maximum Profit (Gold):
$603.66M
$561.97M
n/a
$-41.69M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$603.66M
$561.97M
n/a
$-41.69M
Max Profit / Current MCap:
0.652
0.559
n/a
-0.093
Max Profit Per Share (Gold):
$0.99
$0.92
n/a
$-0.07
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$0.99
$0.92
n/a
$-0.07
Total Free Profit Per Share:
$0.00
$0.00
n/a
$0.00
FD MCap / Gold Eq.:
$1,210.72
$1,314.26
n/a
$103.53
FD MCap / Silver Eq.:
$15.23
$15.68
n/a
$0.45
FD MCap / Per Metal as % Spot Price:
62.44%
69.74%
n/a
7.30%
Measured & Indicated
08/31/2023 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Percentage Gold:
100.00%
100.00%
n/a
0.00%
Percentage Silver:
n/a
n/a
n/a
0.00%
Total (Gold Eq. Oz.):
1.00M
1.00M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
4.33M
P L A U S I B L E
Gold Eq. Oz.:
0.83M
0.83M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
3.61M
Maximum Profit (Gold):
$657.32M
$611.92M
n/a
$-45.40M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$657.32M
$611.92M
n/a
$-45.40M
Max Profit / Current MCap:
0.710
0.609
n/a
-0.101
Max Profit Per Share (Gold):
$1.08
$1.01
n/a
$-0.07
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$1.08
$1.01
n/a
$-0.07
Total Free Profit Per Share:
$0.00
$0.00
n/a
$0.00
FD MCap / Gold Eq.:
$1,111.89
$1,206.97
n/a
$95.08
FD MCap / Silver Eq.:
$13.99
$14.40
n/a
$0.41
FD MCap / Per Metal as % Spot Price:
57.34%
64.04%
n/a
6.70%
Reserves & Resources
08/31/2023 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Percentage Gold:
100.00%
100.00%
n/a
0.00%
Percentage Silver:
n/a
n/a
n/a
0.00%
Total (Gold Eq. Oz.):
1.10M
1.10M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
4.76M
P L A U S I B L E
Gold Eq. Oz.:
0.88M
0.88M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
3.79M
Maximum Profit (Gold):
$690.86M
$643.14M
n/a
$-47.71M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$690.86M
$643.14M
n/a
$-47.71M
Max Profit / Current MCap:
0.746
0.640
n/a
-0.106
Max Profit Per Share (Gold):
$1.14
$1.06
n/a
$-0.08
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$1.14
$1.06
n/a
$-0.08
Total Free Profit Per Share:
$0.00
$0.00
n/a
$0.00
FD MCap / Gold Eq.:
$1,057.91
$1,148.38
n/a
$90.47
FD MCap / Silver Eq.:
$13.31
$13.70
n/a
$0.39
FD MCap / Per Metal as % Spot Price:
54.56%
60.93%
n/a
6.38%
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
08/31/2023 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Exchange Rates:
AUD 0.6482
AUD 0.6385
09/27/2023
Spot Gold:
$1,939.10
$1,884.60
09/27/2023
$-54.50
Spot Silver:
$24.39
$22.48
09/27/2023
$-1.91
Gold:Silver Ratio:
79.50
83.83
09/27/2023
4.33
Spot Gold (Future):
$3,000.00
$3,000.00
$0.00
Spot Silver (Future):
$100.00
$100.00
$0.00
Gold:Silver Ratio (Future):
30.00
30.00
0.00
Gold Avg. Recovery Rate:
75.00%
75.00%
0.00%
Silver Avg. Recovery Rate:
75.00%
75.00%
0.00%
Plausibility of P & P:
100.00%
100.00%
0.00%
Plausibility of M & I:
80.00%
80.00%
0.00%
Plausibility of Inferred:
50.00%
50.00%
0.00%
Follow us on: